|
Cash & Equivalents
|
11.28M | 10.31M | 25.37M | 87.29M | 52.55M | 48.72M | 40.48M | 34.08M | 49.40M | 71.13M | 45.60M | 29.73M | 64.36M | 65.34M | 125.24M | 85.21M | 77.04M | 71.56M | 112.86M | 112.58M | 72.11M | 45.40M | 50.45M | 109.11M | 96.25M | 77.69M | 93.83M | 76.33M | 82.27M | 63.53M | 76.29M | 52.89M | 48.89M | 31.19M | 48.62M |
|
Short-term Investments
|
| | | | 22.84M | 17.92M | 90.75M | 81.36M | 57.00M | 32.27M | 48.26M | 52.31M | 24.48M | 6.02M | 2.00M | 41.70M | 38.63M | 27.66M | 10.56M | 33.82M | 49.85M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
11.28M | 10.31M | 25.37M | 87.29M | 75.39M | 66.64M | 131.22M | 115.44M | 106.39M | 103.41M | 93.86M | 82.05M | 88.84M | 71.36M | 127.24M | 126.91M | 115.68M | 99.22M | 123.42M | 146.40M | 121.97M | 45.40M | 50.45M | 109.11M | 96.25M | 77.69M | 93.83M | 76.33M | 82.27M | 63.53M | 76.29M | 52.89M | 48.89M | 31.19M | 48.62M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 49.15M | 49.20M | 50.76M | 50.59M | 49.39M | 23.61M | 24.45M | 0.87M |
|
Receivables - Other
|
| 0.30M | 0.54M | 1.01M | 1.22M | 0.79M | 0.33M | 0.38M | 0.46M | 2.07M | 5.01M | 7.76M | 2.72M | 4.03M | 7.07M | 5.33M | 8.55M | 1.85M | 2.24M | 2.64M | 1.62M | 1.56M | 0.91M | 1.08M | 1.86M | 2.09M | 2.99M | 1.54M | 5.02M | 4.73M | 2.70M | 3.08M | 0.67M | 2.46M | 1.59M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | | 50.70M | 54.22M | 55.49M | 53.28M | 52.48M | 24.28M | 26.91M | 2.46M |
|
Prepaid Assets
|
| 1.25M | 1.05M | 1.83M | 1.22M | 1.23M | 1.22M | 7.48M | 7.93M | 6.29M | 3.68M | 4.82M | 5.68M | 9.16M | 7.30M | 6.06M | 5.19M | 4.90M | 5.77M | 8.83M | 8.75M | 4.97M | 1.49M | 3.38M | 3.54M | 8.57M | 5.41M | 4.18M | 3.67M | 3.20M | 2.06M | 1.91M | 1.55M | 1.29M | 1.25M |
|
Current Assets
|
| 11.87M | 26.96M | 92.06M | 79.74M | 70.49M | 133.72M | 124.22M | 115.70M | 112.69M | 103.97M | 95.41M | 97.96M | 85.29M | 142.67M | 139.15M | 129.49M | 106.32M | 131.77M | 157.87M | 132.70M | 51.95M | 52.89M | 113.57M | 101.66M | 88.35M | 102.22M | 131.21M | 140.15M | 122.22M | 131.63M | 107.28M | 74.71M | 59.40M | 52.32M |
|
Property, Plant & Equipment (Net)
|
| 1.50M | 1.26M | 1.16M | 1.07M | 0.97M | 2.19M | 2.89M | 2.86M | 2.69M | 2.52M | 2.27M | 2.16M | 1.99M | 1.85M | 1.67M | 1.51M | 1.36M | 1.21M | 1.03M | 0.89M | 0.62M | 0.49M | 0.37M | 0.26M | 0.15M | 0.04M | 0.00M | 0.00M | | | | | | |
|
Other Non-Current Assets
|
| 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 1.66M | 1.42M | 2.45M | 2.08M | 3.52M | 4.74M | 5.08M | 5.21M | 5.21M | 5.21M | 5.21M | 5.21M | 5.64M | 5.93M | 5.47M | 5.74M | 5.74M | 5.74M | 5.74M | 0.43M | 0.43M | 0.43M | 0.43M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Non-Current Assets
|
| 1.90M | 4.59M | 1.42M | 1.32M | 2.10M | 2.40M | 4.79M | 8.95M | 9.80M | 8.54M | 10.69M | 11.93M | 12.26M | 14.37M | 14.31M | 13.95M | 13.28M | 12.92M | 13.20M | 13.13M | 11.67M | 11.59M | 11.23M | 10.88M | 10.54M | 4.88M | 51.18M | 27.55M | 27.66M | 3.53M | 3.27M | 3.00M | 2.72M | 1.85M |
|
Assets
|
| 13.77M | 31.55M | 93.48M | 81.06M | 72.59M | 136.12M | 129.01M | 124.65M | 122.49M | 112.51M | 106.10M | 109.89M | 97.55M | 157.04M | 153.45M | 143.44M | 119.59M | 144.69M | 171.07M | 145.83M | 63.63M | 64.48M | 124.80M | 112.55M | 98.89M | 107.10M | 182.39M | 167.70M | 149.88M | 135.16M | 110.54M | 77.71M | 62.12M | 54.17M |
|
Accounts Payables
|
| 1.14M | 2.01M | 3.47M | 0.98M | 0.70M | 1.36M | 3.60M | 0.56M | 1.04M | 2.52M | 4.15M | 8.95M | 1.56M | 2.48M | 1.16M | 3.83M | 1.63M | 3.16M | 1.10M | 4.78M | 1.71M | 2.58M | 0.62M | 0.58M | 1.31M | 1.10M | 1.38M | 3.07M | 2.70M | 6.09M | 7.31M | 1.76M | 0.78M | 1.40M |
|
Payables
|
| 1.14M | 2.01M | 3.47M | 0.98M | 0.70M | 1.36M | 3.60M | 0.56M | 1.04M | 2.52M | 4.15M | 8.95M | 1.56M | 2.48M | 1.16M | 3.83M | 1.63M | 3.16M | 1.10M | 4.78M | 1.71M | 2.58M | 0.62M | 0.58M | 1.31M | 1.10M | 1.38M | 3.07M | 2.70M | 6.09M | 7.31M | 1.76M | 0.78M | 1.40M |
|
Accumulated Expenses
|
| 2.93M | 4.50M | 4.32M | 4.48M | 5.55M | 8.56M | 8.26M | 5.20M | 6.42M | 11.87M | 21.59M | 12.86M | 16.51M | 13.56M | 12.24M | 12.96M | 9.01M | 11.36M | 14.35M | 9.06M | 8.51M | 8.09M | 8.97M | 8.86M | 5.60M | 6.56M | 6.56M | 5.38M | 10.01M | 15.33M | 17.72M | 8.19M | 6.73M | 7.81M |
|
Other Accumulated Expenses
|
| 0.22M | 0.25M | 0.30M | 0.49M | 0.38M | 0.51M | 0.43M | 0.64M | 0.54M | 0.55M | 0.41M | 0.43M | 0.39M | 0.84M | 0.22M | 0.30M | 0.20M | 1.28M | 1.24M | 1.06M | 0.52M | 0.21M | 0.21M | 0.17M | 0.16M | 1.20M | 0.24M | 0.21M | 0.11M | 0.19M | 0.12M | 0.10M | 0.09M | 0.08M |
|
Short term Debt
|
| 2.71M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | 0.99M | 0.12M | 0.14M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 0.64M | 0.57M | 0.44M | 0.93M | 0.93M | 0.94M | 1.53M | 0.95M | 0.98M | 1.01M | 1.04M | 1.36M | 1.37M | 1.53M | 1.68M | 1.69M | 1.70M | 1.70M | 1.71M | 1.72M | 1.73M | 1.73M | 1.74M | 1.75M | 1.79M | 1.84M | 1.90M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 0.39M | 0.39M | 0.39M | 0.10M | 0.17M | 0.17M | 0.16M | 0.16M |
|
Current Deferred Revenue
|
| 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.23M | | | | | | | | | | 9.93M | 9.20M | 1.86M | 8.30M | 7.89M | 10.44M | 6.22M | 11.85M | 8.71M | 13.87M | 24.98M | 28.39M | 27.14M | 25.05M | 21.76M | 17.23M | 5.43M | 2.38M |
|
Total Current Liabilities
|
| 6.92M | 6.87M | 8.16M | 5.83M | 6.60M | 10.28M | 12.32M | 6.62M | 8.25M | 15.06M | 26.66M | 22.74M | 19.01M | 17.56M | 14.34M | 17.76M | 12.83M | 17.26M | 18.67M | 69.20M | 14.23M | 16.23M | 21.65M | 22.99M | 17.32M | 25.46M | 37.15M | 41.82M | 45.63M | 49.10M | 49.07M | 29.16M | 14.95M | 13.65M |
|
Non-Current Debt
|
| | | | | | | | 0.31M | 0.29M | 0.26M | 0.25M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.07M | 0.06M | 0.09M | 0.04M | 0.03M | 0.01M | | | | |
|
Non-Current Deffered Revenue
|
| 0.49M | 0.40M | 0.36M | 0.33M | 0.32M | 0.29M | 0.83M | | | | | | | | | | | | 8.79M | | | | 9.74M | 19.95M | 22.30M | 23.75M | 10.82M | 9.95M | 9.04M | 11.85M | 12.22M | 12.57M | 12.57M | 12.57M |
|
Minority Interest
|
| -3.81M | 0.36M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 4.39M | 4.28M | 4.16M | 4.62M | 4.52M | 4.62M | 6.50M | 6.89M | 6.66M | 6.43M | 6.19M | 5.97M | 5.73M | 5.47M | 5.22M | 4.96M | 4.68M | 4.41M | 4.12M | 3.83M | 3.52M | 3.21M | 2.88M | 2.55M | 2.17M | 1.77M | 1.45M |
|
Other Non-Current Liabilities
|
2.71M | 2.71M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | 0.20M | | | | | | | 0.80M | 1.00M | 0.10M | 0.10M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
-2.71M | 4.70M | 7.06M | 8.30M | 5.94M | 6.70M | 10.35M | 12.93M | 11.10M | 12.60M | 19.25M | | 27.27M | | | | | | | 81.98M | 82.36M | 27.61M | 31.89M | 48.87M | | | | | | | | | | | |
|
Total Liabilities
|
| 7.41M | 7.27M | 8.52M | 6.16M | 6.92M | 10.57M | 13.15M | 11.32M | 12.82M | 19.48M | 31.53M | 27.47M | 23.83M | 24.25M | 21.41M | 24.59M | 29.34M | 32.80M | 82.78M | 83.36M | 27.70M | 31.99M | 48.87M | 47.71M | 44.10M | 53.40M | 75.50M | 71.45M | 69.38M | 69.65M | 64.42M | 43.90M | 29.29M | 27.68M |
|
Total Debt
|
| 2.71M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.54M | 0.52M | 0.48M | 0.25M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 1.12M | 0.23M | 0.25M | 0.10M | 0.09M | 0.07M | 0.06M | 0.09M | 0.04M | 0.03M | 0.01M | | | | |
|
Common Equity
|
| -49.25M | -82.19M | 84.96M | 74.90M | 65.67M | 125.55M | 115.86M | 113.33M | 109.67M | 93.03M | 74.57M | 82.43M | 73.71M | 132.79M | 132.04M | 118.85M | 90.25M | 111.89M | 88.29M | 62.47M | 35.92M | 32.48M | 75.93M | 64.84M | 54.78M | 53.70M | 106.89M | 96.25M | 80.50M | 65.51M | 46.12M | 33.81M | 32.83M | 26.49M |
|
Shareholder's Equity
|
| -49.25M | -82.19M | 84.96M | 74.90M | 65.67M | 125.55M | 115.86M | 113.33M | 109.67M | 93.03M | 74.57M | 82.43M | 73.71M | 132.79M | 132.04M | 118.85M | 90.25M | 111.89M | 88.29M | 62.47M | 35.92M | 32.48M | 75.93M | 64.84M | 54.78M | 53.70M | 106.89M | 96.25M | 80.50M | 65.51M | 46.12M | 33.81M | 32.83M | 26.49M |
|
Liabilities and Shareholders Equity
|
| 13.77M | 31.55M | 93.48M | 81.06M | 72.59M | 136.12M | 129.01M | 124.65M | 122.49M | 112.51M | 106.10M | 109.89M | 97.55M | 157.04M | 153.45M | 143.44M | 119.59M | 144.69M | 171.07M | 145.83M | 63.63M | 64.48M | 124.80M | 112.55M | 98.89M | 107.10M | 182.39M | 167.70M | 149.88M | 135.16M | 110.54M | 77.71M | 62.12M | 54.17M |
|
Retained Earnings
|
| -45.44M | -82.19M | -96.84M | -107.48M | -117.44M | -127.90M | -138.50M | -143.57M | -156.72M | -174.44M | -199.43M | -222.69M | -240.20M | -259.12M | -277.71M | -297.13M | -315.70M | -338.22M | -367.46M | -400.30M | -429.00M | -440.65M | -413.88M | -427.14M | -439.10M | -442.30M | -391.07M | -403.74M | -421.60M | -438.80M | -459.64M | -473.50M | -475.20M | -482.60M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | |